Rencana Anggaran Biaya (RAB) : Pembangunan Ruang Vip Geurute Lt.2 (Otsus Aceh) Rumah Sakit Dr. Zainoel Abidin
Rencana Anggaran Biaya (RAB) : Pembangunan Ruang Vip Geurute Lt.2 (Otsus Aceh) Rumah Sakit Dr. Zainoel Abidin
(RAB)
PEMBANGUNAN
RUANG VIP GEURUTE LT.2 (OTSUS ACEH)
RUMAH SAKIT Dr. ZAINOEL ABIDIN
REKAPITULASI
UMUM
PEKERJAAN STANDAR
:
:
:
:
Halaman : 7
URAIANPEKERJAAN
JUMLAH
REKAPITULASI AKHIR
PEMBANGUNAN RUANG V.I.P GEURUTE LT.2 (OTSUS ACEH)
DIVISI, 1.0. UMUM
Rp.
500,000.00
Rp.
275,134,532.13
Rp.
363,301,852.75
SUB TOTAL
Rp.
638,936,384.88
PPN 10%
Rp.
63,893,638.49
TOTAL
Rp.
702,830,023.37
DIBULATKAN
Rp.
702,830,000.00
PEKERJAAN STANDAR
A. BANGUNAN V.I.P. WARD
Terbilang :
Tujuh ratus dua juta delapan ratus tiga puluh ribu rupiah
No.
Halaman : 8
Lokasi
: Banda Aceh
Tahun Anggaran
: 2015
Penawar
: CV. CITRACO
URAIAN PEKERJAAN
VOLUME
HARGA SATUAN
JUMLAH
1.00 unit
Rp.
500,000.00
Rp.
500,000.00
Rp.
500,000.00
Halaman : 9
:
:
:
:
URAIANPEKERJAAN
JUMLAH
SUB REKAPITULASI
PEMBANGUNAN RUANG V.I.P GEURUTE LT.2 (OTSUS ACEH)
###
###
Halaman : 10
:
:
:
:
URAIANPEKERJAAN
JUMLAH
###
###
Halaman : 11
No.
:
:
:
:
URAIAN PEKERJAAN
VOLUME
HARGA SATUAN
JUMLAH
Pekerjaan Pengecatan
Pengecatan dinding interior (emulsi)
Pengecatan dinding interior (acrylic emulsi)
Pengecatan dinding exterior (weathershield text
Pengecatan dinding exterior (weathershield)
Pengecatan plafond (emulsi)
Pengecatan besi
2,321.56
306.90
212.00
481.07
785.40
228.17
m
m
m
m
m
m
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
53,852.14
37,292.14
40,167.14
37,292.14
53,852.14
40,241.95
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
125,020,979.94
11,444,958.53
8,515,434.21
17,940,130.99
42,295,472.72
9,182,005.73
49.00 m
95.00 m
11.30 m
Rp.
Rp.
Rp.
920,700.00
15,750.00
1,250,000.00
Rp. 45,114,300.00
Rp.
1,496,250.00
Rp. 14,125,000.00
Sub total, B
Rp.60,735,550.00
###
Halaman : 12
:
:
:
:
URAIANPEKERJAAN
JUMLAH
Rp.
234,376,098.75
Rp.
128,925,754.00
Halaman : 13
:
:
:
:
Rp.
URAIANPEKERJAAN
363,301,852.75
JUMLAH
Rp.
234,376,098.75
Halaman : 14
:
:
:
:
No.
URAIAN PEKERJAAN
VOLUME
Rp.
HARGA SATUAN
234,376,098.75
JUMLAH
6
7
8
Connecting ke existing
Fitting, accessories & material support
Testing & commissioning
1.00 set
Rp.
8,412,250.00
Rp.
8,412,250.00
20.00 set
Rp.
2,988,562.50
Rp.
59,771,250.00
Rp. 25,734,843.75
Rp.
25,734,843.75
Rp.
Rp.
Rp.
Rp.
265,650.00
223,100.00
184,000.00
141,450.00
Rp.
Rp.
Rp.
Rp.
10,493,175.00
9,704,850.00
22,668,800.00
14,625,930.00
Rp.
3,202,750.00
Rp.
64,055,000.00
Rp.
750,000.00
Rp. 15,140,000.00
Rp.
3,020,000.00
Rp.
Rp.
Rp.
750,000.00
15,140,000.00
3,020,000.00
Rp.
234,376,098.75
1.00 set
39.50
43.50
123.20
103.40
m
m
m
m
20.00 unit
1.00 ls
1.00 ls
1.00 ls
Halaman : 15
:
:
:
:
URAIANPEKERJAAN
JUMLAH
Rp.
21,281,300.00
Rp.
21,860,129.00
Rp.
25,537,550.00
Rp.
45,314,400.00
Rp.
14,932,375.00
Halaman : 16
:
:
:
:
No.
URAIAN PEKERJAAN
VOLUME
Rp.
HARGA SATUAN
128,925,754.00
JUMLAH
8.00
1.00
24.00
24.00
24.00
1.00
m
unit
ttk
bh
unit
ls
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
43,550.00
510,900.00
285,500.00
185,000.00
300,000.00
1,930,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
348,400.00
510,900.00
6,852,000.00
4,440,000.00
7,200,000.00
1,930,000.00
Rp.
21,281,300.00
8.00 m
1.00 unit
54.00 ttk
Rp.
Rp.
Rp.
44,688.00
425,750.00
225,000.00
Rp.
Rp.
Rp.
357,504.00
425,750.00
12,150,000.00
31.00 bh
23.00 bh
1.00 ls
Rp.
Rp.
Rp.
97,500.00
170,625.00
1,980,000.00
Rp.
Rp.
Rp.
3,022,500.00
3,924,375.00
1,980,000.00
Rp.
21,860,129.00
4
5
6
7
8
9
10
8.00 m
1.00 unit
1.00
1.00
1.00
22.00
12.00
1.00
36.00
1.00
1.00
1.00
bh
bh
bh
bh
bh
bh
ttk
ttk
ttk
ls
Rp.
Rp.
55,600.00
1,575,000.00
Rp.
Rp.
444,800.00
1,575,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
294,000.00
399,000.00
682,500.00
504,000.00
231,000.00
231,000.00
165,000.00
195,750.00
175,500.00
1,740,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
294,000.00
399,000.00
682,500.00
11,088,000.00
2,772,000.00
231,000.00
5,940,000.00
195,750.00
175,500.00
1,740,000.00
Rp.
25,537,550.00
Halaman : 17
:
:
:
:
Booster amplifier
Coupler 4w
Spliter 4w
Spliter 2w
Outlet TV
Instalasi kabel coaxial RG-6 dalam HI PVC
Instalasi kabel utama coaxial RG-11 dlm HI
Instalasi NYM 3 x 2.5 mm
General purpose outlet 1 fasa, rating 10A unu
Instalasi outlet
Connecting ke existing
Testing & commissioning
1.00
3.00
2.00
1.00
25.00
25.00
780.00
1.00
2.00
2.00
1.00
1.00
unit
unit
unit
unit
bh
ttk
m
ttk
bh
ttk
ls
ls
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,850,000.00
300,000.00
240,000.00
204,000.00
153,240.00
450,000.00
25,600.00
450,000.00
78,200.00
295,000.00
575,000.00
4,060,000.00
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
Rp.
2,850,000.00
900,000.00
480,000.00
204,000.00
3,831,000.00
11,250,000.00
19,968,000.00
450,000.00
156,400.00
590,000.00
575,000.00
4,060,000.00
Rp.
45,314,400.00
Rp.
Rp.
Rp.
Rp.
11,930,500.00
1,126,875.00
525,000.00
1,350,000.00
Rp.
14,932,375.00
214.00
5.00
1.00
1.00
m
unit
ls
ls
Rp.
Rp.
Rp.
Rp.
55,750.00
225,375.00
525,000.00
1,350,000.00
Uraian Pekerjaan
Satuan
Ukuran
unit
Kuantitas
1.00
Harga Satuan
Total Harga
Rp 500,000.00
Rp
500,000.00
Total Daftar 1
Rp
500,000.00
Uraian Pekerjaan
Satuan
Ukuran
Kuantitas
Harga Satuan
Total Harga
1
2
3
4
5
6
m
m
m
m
m
m
2,321.56
306.90
212.00
481.07
785.40
228.17
53,852.14
37,292.14
40,167.14
37,292.14
53,852.14
40,241.95
Rp
Rp
Rp
Rp
Rp
Rp
125,020,979.94
11,444,958.53
8,515,434.21
17,940,130.99
42,295,472.72
9,182,005.73
1
2
3
Pekerjaan Khusus
Stretcher guard (incl. bracket dan endcap)
Nat dinding 4 x 4 mm + seelant
Cabinet set untuk Nurse Station
m
m
m
49.00
95.00
11.30
920,700.00
15,750.00
1,250,000.00
Rp
Rp
Rp
45,114,300.00
1,496,250.00
14,125,000.00
1.00
8,412,250.00
Rp
8,412,250.00
20.00
2,988,562.50
Rp
59,771,250.00
1
2
3
4
5
6
7
8
1
2
3
4
5
6
1
2
3
1.00
25,734,843.75
Rp
25,734,843.75
39.50
43.50
123.20
103.40
20.00
1.00
1.00
1.00
265,650.00
223,100.00
184,000.00
141,450.00
3,202,750.00
750,000.00
15,140,000.00
3,020,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
10,493,175.00
9,704,850.00
22,668,800.00
14,625,930.00
64,055,000.00
750,000.00
15,140,000.00
3,020,000.00
8.00
1.00
24.00
24.00
24.00
1.00
43,550.00
510,900.00
285,500.00
185,000.00
300,000.00
1,930,000.00
Rp
Rp
Rp
Rp
Rp
Rp
348,400.00
510,900.00
6,852,000.00
4,440,000.00
7,200,000.00
1,930,000.00
8.00
1.00
54.00
44,688.00
425,750.00
225,000.00
Rp
Rp
Rp
357,504.00
425,750.00
12,150,000.00
4
5
6
dalam HI PVC 20 mm
Ceiling speaker 3W
Volume control 5W
Testing & commissioning
bh
bh
ls
31.00
23.00
1.00
97,500.00
170,625.00
1,980,000.00
Rp
Rp
Rp
3,022,500.00
3,924,375.00
1,980,000.00
m
unit
8.00
1.00
55,600.00
1,575,000.00
Rp
Rp
444,800.00
1,575,000.00
bh
bh
bh
bh
bh
bh
ttk
ttk
ttk
ls
1.00
1.00
1.00
22.00
12.00
1.00
36.00
1.00
1.00
1.00
294,000.00
399,000.00
682,500.00
504,000.00
231,000.00
231,000.00
165,000.00
195,750.00
175,500.00
1,740,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
294,000.00
399,000.00
682,500.00
11,088,000.00
2,772,000.00
231,000.00
5,940,000.00
195,750.00
175,500.00
1,740,000.00
4
5
6
7
8
9
10
1
2
3
4
5
6
7
8
9
10
11
12
unit
unit
unit
unit
bh
ttk
m
ttk
bh
ttk
ls
ls
1.00
3.00
2.00
1.00
25.00
25.00
780.00
1.00
2.00
2.00
1.00
1.00
2,850,000.00
300,000.00
240,000.00
204,000.00
153,240.00
450,000.00
25,600.00
450,000.00
78,200.00
295,000.00
575,000.00
4,060,000.00
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
2,850,000.00
900,000.00
480,000.00
204,000.00
3,831,000.00
11,250,000.00
19,968,000.00
450,000.00
156,400.00
590,000.00
575,000.00
4,060,000.00
m
unit
ls
ls
214.00
5.00
1.00
1.00
55,750.00
225,375.00
525,000.00
1,350,000.00
Rp
Rp
Rp
Rp
11,930,500.00
1,126,875.00
525,000.00
1,350,000.00
Rp
638,436,384.88
1
2
3
1
2
3
4
Total Daftar 2
Satuan
Ukuran
Uraian Pekerjaan
-
Kuantitas
Harga Satuan
-
Rp
Total Harga
Rp
Total Daftar 3
Rp
Daftar Rekapitulasi
Mata Pembayaran
Total Harga
Rp
500,000.00
Rp
638,436,384.88
Rp
Jumlah (Daftar 1 + 2 + 3)
PPN 10%
Total Nilai
Terbilang :
Rp
Rp
638,936,384.88
63,893,638.49
Rp
702,830,023.37
Tujuh ratus dua juta delapan ratus tiga puluh ribu rupiah
PEKERJAAN ARSITEKTUR
NO.
1
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
BAHAN
UPAH
JUMLAH
0.1000 kg
Rp 30,000.00
Rp. 3,000.00
0.1000 kg
Rp 92,000.00
Rp. 9,200.00
0.2600 kg
Rp 92,000.00
Rp.23,920.00
0.5000 lbr
Rp. 4,700.00
Rp. 2,350.00
0.0100 bh
Rp.23,600.00
Rp.
236.00
1.0000 ls
Rp.
Rp.
650.00
Pekerja
0.0200 oh
Rp 65,000.00
Rp.1,300.00
Tukang cat
0.0630 oh
Rp 75,000.00
Rp.4,725.00
0.0063 oh
Mandor
0.0025 oh
650.00
###
Rp 80,000.00
Rp. 630.00
Rp. 200.00
Jumlah
Rp. 46,827.95
Rp.
7,024.19
53,852.14
Halaman : 23
PEKERJAAN ARSITEKTUR
VOLUME
HARGA
SATUAN
BAHAN
Plamir
0.1000 kg
Rp 30,000.00
Rp. 3,000.00
0.1000 kg
Rp 52,000.00
Rp. 5,200.00
0.2600 kg
Rp 52,000.00
Rp.13,520.00
0.5000 lbr
Rp. 4,700.00
Rp. 2,350.00
0.0100 bh
Rp.23,600.00
Rp.
236.00
1.0000 ls
Rp.
Rp.
650.00
Pekerja
0.0200 oh
Rp 65,000.00
Rp.1,300.00
Tukang cat
0.0630 oh
Rp 75,000.00
Rp.4,725.00
0.0063 oh
Mandor
0.0025 oh
NO.
2
URAIAN PEKERJAAN
UPAH
JUMLAH
650.00
###
Rp 80,000.00
Rp. 630.00
Rp. 200.00
Jumlah
Rp. 32,427.95
Rp.
4,864.19
37,292.14
Halaman : 24
PEKERJAAN ARSITEKTUR
NO.
3
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
BAHAN
UPAH
JUMLAH
0.1000 kg
Rp 30,000.00
Rp. 3,000.00
0.1000 kg
Rp 52,000.00
Rp. 5,200.00
0.2600 kg
Rp 52,000.00
Rp.13,520.00
0.5000 lbr
Rp. 4,700.00
Rp. 2,350.00
0.0100 bh
Rp.23,600.00
Rp.
236.00
1.0000 ls
Rp.
Rp.
650.00
Pekerja
0.0200 oh
Rp 65,000.00
Rp.1,300.00
Tukang cat
0.0630 oh
Rp 75,000.00
Rp.4,725.00
0.0063 oh
Mandor
0.0025 oh
650.00
###
Rp 80,000.00
Rp. 630.00
Rp. 200.00
Jumlah
Rp. 32,427.95
Rp.
4,864.19
37,292.14
Halaman : 25
PEKERJAAN ARSITEKTUR
NO.
4
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
BAHAN
UPAH
JUMLAH
0.1000 kg
Rp 30,000.00
Rp. 3,000.00
0.1000 kg
Rp 52,000.00
Rp. 5,200.00
0.2600 kg
Rp 52,000.00
Rp.13,520.00
0.5000 lbr
Rp. 4,700.00
Rp. 2,350.00
0.0100 bh
Rp.23,600.00
Rp.
236.00
1.0000 ls
Rp.
Rp.
650.00
1.0000 ls
Rp. 2,500.00
Pekerja
0.0200 oh
Rp 65,000.00
Rp.1,300.00
Tukang cat
0.0630 oh
Rp 75,000.00
Rp.4,725.00
0.0063 oh
Mandor
0.0025 oh
650.00
###
Rp 80,000.00
Rp. 2,500.00
Rp. 630.00
Rp. 200.00
Jumlah
Rp. 34,927.95
Rp.
5,239.19
40,167.14
Halaman : 26
PEKERJAAN ARSITEKTUR
VOLUME
HARGA
SATUAN
BAHAN
Cat duco
0.2500 kg
Rp.71,000.00
Rp.17,750.00
Dempul duco
0.0300 kg
Rp.62,000.00
Rp. 1,860.00
Wood filer
0.2000 kg
Rp.18,500.00
Rp. 3,700.00
Amplas
0.5000 lbr
Rp. 4,700.00
Rp. 2,350.00
1.0000 ls
Rp. 4,500.00
Rp. 4,500.00
Mesin amplas
1.0000 ls
Rp.
Pekerja
0.1600 oh
Rp.65,000.00
###
Tukang cat
0.1600 oh
Rp.75,000.00
###
0.0160 oh
Mandor
0.0025 oh
NO.
5
URAIAN PEKERJAAN
UPAH
JUMLAH
Cat Duco /m
650.00
###
Rp.80,000.00
Rp. 650.00
Rp.1,600.00
Rp. 200.00
Jumlah
Rp. 57,246.50
Rp.
8,586.98
65,833.48
Halaman : 27
PEKERJAAN ARSITEKTUR
VOLUME
HARGA
SATUAN
BAHAN
Cat besi
0.1000 ltr
Rp.42,000.00
Rp. 4,200.00
Dempul
0.0500 kg
Rp.23,600.00
Rp. 1,180.00
1.0000 ls
Rp.
Rp.
1.0000 ls
Rp. 2,500.00
Rp. 2,500.00
Kuas
0.0100 bh
Rp. 8,500.00
Rp.
Pekerja
0.1600 oh
Rp.65,000.00
###
Tukang cat
0.1600 oh
Rp.75,000.00
###
0.0160 oh
Mandor
0.0025 oh
NO.
6
URAIAN PEKERJAAN
UPAH
JUMLAH
650.00
###
Rp.80,000.00
650.00
85.00
Rp.1,600.00
Rp. 200.00
Jumlah
Rp. 34,993.00
Rp.
5,248.95
40,241.95
Halaman : 28
Halaman : 29
No.
:
:
:
:
JENIS MATERIAL
SATUAN
HARGA SATUAN
A Bahan
1
2
Bahan cat :
Cat (emulsion)
Cat (weathershield)
Cat (anti bakteri)
Cat (acrylic)
Plamur tembok
Cat kayu
Cat besi
Cat zinkchromate
Cat melamik
Dempul duco
Cat duco
Sanding sealer
Dempul kayu
Dempul besi
Meni kayu
Meni besi
Tinner
Amplas
Kwas 3"
Rol cat
Lem ex. FOX
Lem ex. Aibon
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
kg
ltr
kg
kg
kg
kg
ltr
lbr
bh
bh
kg
kg
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
92,000.00
52,000.00
100,000.00
52,000.00
30,000.00
61,000.00
42,000.00
22,000.00
35,000.00
62,000.00
71,000.00
33,500.00
62,500.00
62,500.00
42,000.00
42,000.00
36,000.00
4,700.00
8,500.00
23,600.00
23,700.00
23,700.00
org/hari
org/hari
org/hari
org/hari
org/hari
org/hari
org/hari
m
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
65,000.00
70,000.00
75,000.00
100,000.00
125,000.00
70,000.00
80,000.00
35,000.00
B Upah
1
2
3
4
5
6
7
8
Pekerja
Tukang gali
Tukang (batu, kayu, besi, cat)
Kepala tukang
Operator alat berat
Pembantu operator alat berat
Mandor
Upah cor (termasuk pompa & vibrator)
Halaman : 30
PEKERJAAN STRUKTUR
NO.
1
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
MATERIAL
UPAH
Pengukuran site /m
Pekerja
0.0100 oh
Rp. 65,000.00
Rp. 650.00
Tukang gali
0.0200 oh
Rp. 70,000.00
Rp.1,400.00
Peralatan
1.0000 ls
Rp.
400.00
Rp.
400.00
Jumlah
0.1000 oh
Rp. 65,000.00
Rp.6,500.00
Mandor
0.0500 oh
Rp. 80,000.00
Rp.4,000.00
0.0120 m
#REF!
#REF!
Paku 2 - 5
0.0200 kg
#REF!
#REF!
0.0070 m
#REF!
#REF!
Pekerja
0.1000 oh
Rp. 65,000.00
Rp.6,500.00
Tukang kayu
0.1000 oh
Rp. 70,000.00
Rp.7,000.00
Kepala tukang
0.0100 oh
Rp.100,000.00
Rp.1,000.00
Mandor
0.0050 oh
Rp. 80,000.00
Rp. 400.00
#REF!
1.2500 btng
#REF!
#REF!
0.1800 m
#REF!
#REF!
Paku biasa
0.8500 kg
#REF!
#REF!
Besi strip
1.1000 kg
#REF!
#REF!
35.0000 kg
#REF!
#REF!
Pasir pasang
0.1500 m
#REF!
#REF!
Pasir beton
0.1000 m
#REF!
#REF!
Koral beton
0.1500 m
#REF!
#REF!
30.0000 bh
#REF!
#REF!
Seng plat
0.2500 lbr
#REF!
#REF!
Jendela nako
2.0000 bh
#REF!
#REF!
Kaca polos 3 mm
0.0800 m
#REF!
#REF!
Kunci tanam
0.1500 bh
#REF!
#REF!
Triplex 4 mm
0.0600 lbr
#REF!
#REF!
Tukang kayu
2.0000 oh
Rp. 75,000.00
###
Tukang batu
1.0000 oh
Rp. 75,000.00
###
Pekerja
2.0000 oh
Rp. 65,000.00
###
Kepala tukang
0.3000 oh
Rp.100,000.00
Mandor
0.0500 oh
Rp. 80,000.00
Portlant cement
###
Rp.4,000.00
Jumlah
###
Jumlah
Rp. 2,450.00
Jumlah
JUMLAH
Lantai - 1 Lantai - 2
#REF!
1.7000 btng
#REF!
#REF!
0.2100 m
#REF!
#REF!
Paku biasa
0.3000 kg
#REF!
#REF!
10.5000 kg
#REF!
#REF!
Pasir beton
0.0300 m
#REF!
#REF!
Koral beton
0.0500 m
#REF!
1.5000 lbr
Rp. 52,000.00
Tukang kayu
2.0000 oh
Rp. 75,000.00
###
Pekerja
1.0000 oh
Rp. 65,000.00
###
Kepala tukang
0.2000 oh
Rp.100,000.00
Mandor
0.0500 oh
Rp. 80,000.00
Portlant cement
#REF!
Rp. 78,000.00
###
Rp.4,000.00
Jumlah
#REF!
BD Str
Halaman : 31
PEKERJAAN STRUKTUR
NO.
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
MATERIAL
UPAH
1.2500 btng
#REF!
#REF!
0.1860 m
#REF!
#REF!
Paku biasa
0.3000 kg
#REF!
#REF!
18.0000 kg
#REF!
#REF!
Pasir beton
0.0300 m
#REF!
#REF!
Koral beton
0.0500 m
#REF!
1.5000 lbr
Triplex 4 mm
1.3500 lbr
Tukang kayu
2.0000 oh
Rp. 75,000.00
###
Pekerja
1.0000 oh
Rp. 65,000.00
###
Kepala tukang
0.2000 oh
Rp.100,000.00
Mandor
0.0500 oh
Rp. 80,000.00
Portlant cement
Rp. 52,000.00
#REF!
Rp. 78,000.00
#REF!
#REF!
###
Rp.4,000.00
Jumlah
1.2500 btng
#REF!
#REF!
0.0720 m
#REF!
#REF!
Paku biasa
0.0600 kg
#REF!
#REF!
Portlant cement
2.5000 kg
#REF!
1.2000 lbr
Pasir beton
0.0050 m
#REF!
#REF!
Koral beton
0.0090 m
#REF!
#REF!
Meni biasa
0.4500 kg
#REF!
#REF!
Tukang kayu
0.2000 oh
Rp. 75,000.00
Pekerja
0.4000 oh
Rp. 65,000.00
Kepala tukang
0.0200 oh
Rp.100,000.00
Rp.2,000.00
Mandor
0.0200 oh
Rp. 80,000.00
Rp.1,600.00
Rp. 52,000.00
#REF!
Rp. 62,400.00
###
###
0.9000 oh
Rp. 65,000.00
Mandor
0.0450 oh
Rp. 80,000.00
###
Rp.3,600.00
0.3000 oh
Rp. 65,000.00
Mandor
0.0150 oh
Rp. 80,000.00
###
Rp.1,200.00
###
1.2000 m
Pekerja
0.3000 oh
Rp. 65,000.00
#REF!
Mandor
0.0100 oh
Rp. 80,000.00
#REF!
###
Rp. 800.00
Jumlah
11
###
Jumlah
10
#REF!
Jumlah
#REF!
Jumlah
JUMLAH
Lantai - 1 Lantai - 2
#REF!
### kg
#REF!
#REF!
Pasir beton
0.7654 m
#REF!
#REF!
0.7607 m
#REF!
Air
Pekerja
### ltr
1.2000 oh
Rp.
200.00
#REF!
Rp. 40,000.00
Rp. 65,000.00
###
BD Str
Halaman : 32
PEKERJAAN STRUKTUR
NO.
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
MATERIAL
UPAH
Tukang batu
0.2000 oh
Rp. 75,000.00
0.0200 oh
Rp.100,000.00
Rp.2,000.00
Mandor
0.0600 oh
Rp. 80,000.00
Rp.4,800.00
###
Jumlah
12
1.2000 m
#REF!
#REF!
Pasir pasang
0.4320 m
#REF!
#REF!
Pekerja
0.7800 oh
Rp. 65,000.00
Tukang batu
0.3900 oh
Rp. 75,000.00
Kepala tukang
0.0390 oh
Rp.100,000.00
Rp.3,900.00
Mandor
0.0390 oh
Rp. 80,000.00
Rp.3,120.00
###
###
#REF!
1.2000 m
#REF!
#REF!
163.0000 kg
#REF!
#REF!
Pasir pasang
0.5200 m
#REF!
#REF!
Pekerja
1.5000 oh
Rp. 65,000.00
Tukang batu
0.7500 oh
Rp. 75,000.00
Kepala tukang
0.0750 oh
Rp.100,000.00
Rp.7,500.00
Mandor
0.0750 oh
Rp. 80,000.00
Rp.6,000.00
Portlant cement
###
###
Jumlah
14
#REF!
Jumlah
13
JUMLAH
Lantai - 1 Lantai - 2
#REF!
0.0400 m
#REF!
Paku 5 - 10
0.4000 kg
#REF!
Minyak bekisting
0.2000 ltr
0.0150 m
#REF!
#REF!
0.3500 lbr
#REF!
#REF!
2.0000 btng
#REF!
#REF!
Rp.
6,500.00
#REF!
#REF!
Rp. 1,300.00
(2 x pakai) 75 %
Pekerja
0.6600 oh
Rp. 65,000.00
Tukang kayu
0.3300 oh
Rp. 75,000.00
###
Kepala tukang
0.0330 oh
Rp.100,000.00
Rp.3,300.00
Mandor
0.0330 oh
Rp. 80,000.00
Rp.2,640.00
###
Jumlah
15
#REF!
0.0400 m
#REF!
Paku 5 - 10
0.4000 kg
#REF!
Minyak bekisting
0.2000 ltr
0.0180 m
#REF!
#REF!
0.3500 lbr
#REF!
#REF!
2.0000 btng
#REF!
#REF!
Rp.
6,500.00
#REF!
#REF!
Rp. 1,300.00
(2 x pakai) 75 %
Pekerja
0.6600 oh
Rp. 65,000.00
Tukang kayu
0.3300 oh
Rp. 75,000.00
###
Kepala tukang
0.0330 oh
Rp.100,000.00
Rp.3,300.00
Mandor
0.0330 oh
Rp. 80,000.00
Rp.2,640.00
###
Jumlah
16
#REF!
0.0400 m
#REF!
#REF!
BD Str
Halaman : 33
PEKERJAAN STRUKTUR
NO.
URAIAN PEKERJAAN
HARGA
VOLUME
SATUAN
MATERIAL
Paku 5 - 10
0.4000 kg
Minyak bekisting
0.2000 ltr
#REF!
0.0150 m
#REF!
#REF!
0.3500 lbr
#REF!
#REF!
6.0000 btng
#REF!
#REF!
Rp.
6,500.00
UPAH
JUMLAH
Lantai - 1 Lantai - 2
#REF!
Rp. 1,300.00
(2 x pakai) 75 %
Pekerja
0.6600 oh
Rp. 65,000.00
Tukang kayu
0.3300 oh
Rp. 75,000.00
###
Kepala tukang
0.0330 oh
Rp.100,000.00
Rp.3,300.00
Mandor
0.0330 oh
Rp. 80,000.00
Rp.2,640.00
###
Jumlah
17
#REF!
0.0300 m
#REF!
Paku 5 - 12
0.4000 kg
#REF!
Minyak bekisting
0.2000 ltr
0.0200 m
#REF!
0.3500 lbr
#REF!
4.0000 bh
3.0000 btng
Rp.
Rp.
6,500.00
275.00
#REF!
#REF!
Rp. 1,300.00
#REF!
#REF!
Rp. 1,100.00
#REF!
#REF!
(2 x pakai) 75 %
Pekerja
0.6600 oh
Rp. 65,000.00
Tukang kayu
0.3300 oh
Rp. 75,000.00
###
Kepala tukang
0.0330 oh
Rp.100,000.00
Rp.3,300.00
Mandor
0.0330 oh
Rp. 80,000.00
Rp.2,640.00
###
Jumlah
18
#REF!
0.0300 m
#REF!
Paku 5 - 10
0.4000 kg
#REF!
Minyak bekisting
0.1500 ltr
0.0150 m
#REF!
#REF!
0.3500 lbr
#REF!
#REF!
2.0000 btng
#REF!
#REF!
Rp.
6,500.00
#REF!
#REF!
Rp.
975.00
(2 x pakai) 75 %
Pekerja
0.6600 oh
Rp. 65,000.00
Tukang kayu
0.3300 oh
Rp. 75,000.00
###
Kepala tukang
0.0330 oh
Rp.100,000.00
Rp.3,300.00
Mandor
0.0330 oh
Rp. 80,000.00
Rp.2,640.00
###
Jumlah
19
70.0000 bh
#REF!
#REF!
Portland cement
20.9600 kg
#REF!
#REF!
Pasir pasang
0.0470 m
#REF!
#REF!
Pekerja
0.4290 oh
Rp. 65,000.00
Tukang batu
0.2140 oh
Rp. 75,000.00
0.0210 oh
Rp.100,000.00
Rp.2,100.00
Mandor
0.0110 oh
Rp. 80,000.00
Rp. 880.00
###
###
Jumlah
20
#REF!
#REF!
0.0170 m
#REF!
#REF!
0.3470 lbr
#REF!
#REF!
Paku
0.4000 kg
#REF!
#REF!
Pekerja
0.1200 oh
Rp. 65,000.00
Rp.7,800.00
BD Str
Halaman : 34
PEKERJAAN STRUKTUR
NO.
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
MATERIAL
UPAH
Tukang kayu
0.1500 oh
Rp. 75,000.00
Kepala tukang
0.1500 oh
Rp.100,000.00
Mandor
0.0500 oh
Rp. 80,000.00
Rp.4,000.00
Bongkar bekisting
0.1200 oh
Rp. 65,000.00
Rp.7,800.00
JUMLAH
Lantai - 1 Lantai - 2
###
###
Jumlah
21
22
10.5000 kg
#REF!
#REF!
Kawat beton
0.1500 kg
#REF!
#REF!
Pekerja
0.0700 oh
Rp. 65,000.00
Rp.4,550.00
Tukang besi
0.0700 oh
Rp. 75,000.00
Rp.5,250.00
Kepala tukang
0.0070 oh
Rp.100,000.00
Rp. 700.00
Mandor
0.0040 oh
Rp. 80,000.00
Rp. 320.00
Sub Jumlah
#REF!
Harga per kg
#REF!
23
#REF!
10.5000 kg
#REF!
#REF!
Pekerja
0.0700 oh
Rp. 65,000.00
Rp.4,550.00
Tukang besi
0.0700 oh
Rp. 75,000.00
Rp.5,250.00
Kepala tukang
0.0070 oh
Rp.100,000.00
Rp. 700.00
Mandor
0.0040 oh
Rp. 80,000.00
Rp. 320.00
Sub Jumlah
#REF!
#REF!
Harga per kg
#REF!
#REF!
#REF!
#REF!
1.1500 kg
Pekerja
0.0600 oh
Rp. 65,000.00
#REF!
#REF!
Rp.3,900.00
Tukang las
0.0600 oh
Rp. 75,000.00
Rp.4,500.00
Kepala tukang
0.0060 oh
Rp.100,000.00
Rp. 600.00
Mandor
0.0030 oh
Rp. 80,000.00
Rp. 240.00
Jumlah
24
1.0000 ltr
Rp.
Minyak pelumas
0.1000 ltr
Rp. 35,000.00
5,500.00
Rp. 5,500.00
Sewa alat
0.0080 jam
Rp. 55,000.00
Pekerja
0.1000 oh
Rp. 65,000.00
Rp.6,500.00
Tukang besi
0.1000 oh
Rp. 75,000.00
Rp.7,500.00
Kepala tukang
0.0010 oh
Rp.100,000.00
Rp. 100.00
Mandor
0.0050 oh
Rp. 80,000.00
Rp. 3,500.00
Rp.
440.00
Rp. 400.00
Sub Jumlah
Harga per kg
25
Rp. 23,940.00
Rp. 25,245.00
Rp.
Rp.
239.40
252.45
0.4000 kg
Rp. 15,250.00
Rp. 6,100.00
Solar
0.3000 ltr
Rp.
5,500.00
Rp. 1,650.00
Minyak pelumas
0.0400 ltr
Rp. 35,000.00
Rp. 1,400.00
Sewa alat
0.1700 jam
Rp. 24,750.00
Rp. 4,207.50
Pekerja
0.0400 oh
Rp. 65,000.00
Rp.2,600.00
Tukang besi
0.0200 oh
Rp. 75,000.00
Rp.1,500.00
Kepala tukang
0.0020 oh
Rp.100,000.00
Rp. 200.00
Mandor
0.0020 oh
Rp. 80,000.00
Rp. 160.00
Sub Jumlah
Harga per cm
Rp. 17,817.50
Rp. 18,218.90
Rp. 1,781.75
Rp. 1,821.89
BD Str
Halaman : 35
PEKERJAAN STRUKTUR
NO.
26
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
MATERIAL
UPAH
Cat zinkchromate/m
Cat zinckhromate
0.1500 ltr
Rp. 22,000.00
Rp. 3,300.00
Kuwas
0.0100 bh
Rp.
Rp.
Pekerja
0.1600 oh
Rp. 65,000.00
Tukang cat
0.1600 oh
Rp. 75,000.00
0.0160 oh
Rp.100,000.00
Rp.1,600.00
Mandor
0.0025 oh
Rp. 80,000.00
Rp. 200.00
8,500.00
85.00
###
###
Jumlah
27
### kg
#REF!
#REF!
Pasir beton
0.5428 m
#REF!
#REF!
0.7622 m
#REF!
Air
### ltr
Rp.
200.00
#REF!
Pekerja
1.6500 oh
Rp. 65,000.00
Tukang batu
0.2750 oh
Rp. 75,000.00
Kepala tukang
0.0280 oh
Rp.100,000.00
Rp.2,800.00
Mandor
0.0830 oh
Rp. 80,000.00
Rp.6,640.00
###
###
### kg
#REF!
#REF!
Pasir beton
0.4986 m
#REF!
#REF!
0.7756 m
#REF!
Air
### ltr
Rp.
200.00
#REF!
Pekerja
1.6500 oh
Rp. 65,000.00
Tukang batu
0.2750 oh
Rp. 75,000.00
Kepala tukang
0.0280 oh
Rp.100,000.00
Rp.2,800.00
Mandor
0.0830 oh
Rp. 80,000.00
Rp.6,640.00
###
###
#REF!
1.0000 m
#REF!
#REF!
### kg
#REF!
#REF!
13.0000 m
#REF!
#REF!
1.0000 m
Rp. 28,500.00
###
Jumlah
#REF!
#REF!
1.0000 m
#REF!
#REF!
Sub Jumlah
#REF!
#REF!
Jumlah
#REF!
Sub Jumlah
#REF!
1.0000 m
#REF!
#REF!
32
#REF!
Rp. 43,000.00
Jumlah
31
#REF!
30
Rp.29,763.00
Rp. 43,000.00
Jumlah
29
###
28
JUMLAH
Lantai - 1 Lantai - 2
#REF!
Jumlah
#REF!
Sub Jumlah
#REF!
1.0000 m
#REF!
#REF!
#REF!
#REF!
BD Str
Halaman : 36
PEKERJAAN STRUKTUR
NO.
33
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
MATERIAL
UPAH
JUMLAH
Lantai - 1 Lantai - 2
1.0000 m
#REF!
#REF!
138.2080 kg
#REF!
#REF!
8.8889 m
Rp 132,000.00
Rp 35,000.00
###
###
& curing)
Jumlah
34
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.0000 m
#REF!
#REF!
349.6640 kg
#REF!
#REF!
13.3333 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
35
1.0000 m
#REF!
#REF!
Besi
60.3458 kg
#REF!
#REF!
14.1935 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
36
1.0000 m
#REF!
#REF!
153.1252 kg
#REF!
#REF!
10.9804 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
37
Balok lintle / m
Beton ready mix K-350
1.0000 m
#REF!
#REF!
Besi
86.0373 kg
#REF!
#REF!
20.0000 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
38
Tangga beton, t : 15 cm / m
Beton ready mix K-350
Besi
Bekisting struktur plat
1.0000 m
#REF!
#REF!
156.4380 kg
#REF!
#REF!
6.6667 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
39
Tangga beton, t : 25 cm / m
Beton ready mix K-350
Besi
Bekisting struktur plat
1.0000 m
#REF!
#REF!
118.5322 kg
#REF!
#REF!
4.0000 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
BD Str
Halaman : 37
PEKERJAAN STRUKTUR
NO.
40
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
MATERIAL
UPAH
JUMLAH
Lantai - 1 Lantai - 2
Tangga beton, t : 30 cm / m
Beton ready mix K-350
Besi
Bekisting struktur plat
1.0000 m
#REF!
#REF!
215.6138 kg
#REF!
#REF!
3.3333 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
41
#REF!
#REF!
#REF!
#REF!
Balok tangga / m
Beton ready mix K-350
Besi
Bekisting struktur balok
1.0000 m
#REF!
#REF!
300.0771 kg
#REF!
#REF!
10.5000 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
42
1.0000 m
#REF!
#REF!
144.7157 kg
#REF!
#REF!
4.0000 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
43
#REF!
1.0000 m
#REF!
#REF!
158.0046 kg
#REF!
#REF!
4.0000 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
44
#REF!
1.0000 m
#REF!
#REF!
222.8292 kg
#REF!
#REF!
5.7140 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
45
#REF!
1.0000 m
#REF!
#REF!
225.9355 kg
#REF!
#REF!
5.7140 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
46
#REF!
1.0000 m
#REF!
#REF!
206.9512 kg
#REF!
#REF!
5.7140 m
#REF!
#REF!
BD Str
Halaman : 38
PEKERJAAN STRUKTUR
NO.
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
MATERIAL
Rp 35,000.00
UPAH
JUMLAH
Lantai - 1 Lantai - 2
###
& curing)
Jumlah
47
#REF!
1.0000 m
#REF!
#REF!
422.7614 kg
#REF!
#REF!
8.8889 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
48
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.0000 m
#REF!
#REF!
400.6368 kg
#REF!
#REF!
8.8889 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
49
1.0000 m
#REF!
#REF!
422.7614 kg
#REF!
#REF!
8.8889 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
50
1.0000 m
#REF!
#REF!
325.8317 kg
#REF!
#REF!
11.4286 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
51
1.0000 m
#REF!
#REF!
444.2984 kg
#REF!
#REF!
10.5785 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
52
1.0000 m
#REF!
#REF!
183.8120 kg
#REF!
#REF!
13.3333 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
BD Str
Halaman : 39
PEKERJAAN STRUKTUR
NO.
53
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
MATERIAL
UPAH
JUMLAH
Lantai - 1 Lantai - 2
1.0000 m
#REF!
#REF!
193.2769 kg
#REF!
#REF!
10.2222 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
54
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.0000 m
#REF!
#REF!
211.5233 kg
#REF!
#REF!
10.2222 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
55
1.0000 m
#REF!
#REF!
168.4151 kg
#REF!
#REF!
9.8182 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
56
1.0000 m
#REF!
#REF!
375.0854 kg
#REF!
#REF!
11.3333 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
57
1.0000 m
#REF!
#REF!
173.0695 kg
#REF!
#REF!
7.5325 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
58
1.0000 m
#REF!
#REF!
159.1220 kg
#REF!
#REF!
7.5325 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
59
1.0000 m
#REF!
#REF!
319.1518 kg
#REF!
#REF!
7.7143 m
#REF!
#REF!
BD Str
Halaman : 40
PEKERJAAN STRUKTUR
NO.
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
MATERIAL
UPAH
Rp 35,000.00
JUMLAH
Lantai - 1 Lantai - 2
###
& curing)
Jumlah
60
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
#REF!
1.0000 m
#REF!
#REF!
218.1833 kg
#REF!
#REF!
8.2143 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
61
1.0000 m
#REF!
#REF!
161.2111 kg
#REF!
#REF!
8.2143 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
62
1.0000 m
#REF!
#REF!
307.0726 kg
#REF!
#REF!
11.3333 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
63
1.0000 m
#REF!
#REF!
270.5231 kg
#REF!
#REF!
11.3333 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
64
#REF!
1.0000 m
#REF!
#REF!
270.5231 kg
#REF!
#REF!
11.3333 m
#REF!
#REF!
Rp 35,000.00
###
& curing)
Jumlah
#REF!
65 Seismic Joint / m
Water stop PVC
1.2000 m
Rp
0.6000 m
Rp
195,000.00 Rp
85,500.00
Rp
234,000.00
51,300.00
Styrofoam / pavatex 10 x 10 cm
1.2000 m
Rp
10,500.00
Rp
12,600.00
Joint sealent
1.0000 m
Rp
12,500.00
Rp
12,500.00
1.0000 ls
Rp. 46,000.00
Rp
46,000.00
Sub Jumlah
Biaya umum, keuntungan & over head (10%)
Rp
356,400.00
Rp
35,640.00
Rp 360,540.00
Rp
36,054.00
BD Str
Halaman : 41
PEKERJAAN STRUKTUR
NO.
URAIAN PEKERJAAN
VOLUME
HARGA
SATUAN
MATERIAL
UPAH
Jumlah
JUMLAH
Lantai - 1 Lantai - 2
Rp
392,040.00
Rp
396,594.00
BD Str
Tahun Anggaran
: 2015
Penawar
: CV. CITRACO
S
A
T
LU
JENIS PEKERJAAN
O
V
NO.
E
M
1.
A
1.
2.
3.
4.
5.
6.
B
1.
2.
3.
Pekerjaan Khusus
Stretcher guard (incl. bracket dan endcap)
Nat dinding 4 x 4 mm + seelant
Cabinet set untuk Nurse Station
1.
2.
3.
4.
5.
6.
7.
8.
1.
2.
3.
4.
5.
6.
1.
2.
3.
4.
5.
6.
1.00 unit
JUMLAH
HARGA
(Rp.)
500,000.00
500,000.00
m
m
m
m
m
m
53,852.14
37,292.14
40,167.14
37,292.14
53,852.14
40,241.95
125,020,979.94
11,444,958.53
8,515,434.21
17,940,130.99
42,295,472.72
9,182,005.73
49.00 m
95.00 m
11.30 m
920,700.00
15,750.00
1,250,000.00
45,114,300.00
1,496,250.00
14,125,000.00
2,321.56
306.90
212.00
481.07
785.40
228.17
HARGA
SATUAN
(Rp.)
Bobot
Pekerjaan
(%)
0.08 %
19.57
1.79
1.33
2.81
6.62
1.44
Bulan I
2
3
Bulan II
6
7
Bulan III
10
11
12
13
Bulan IV
14
15
Ket.
16
###
100.00
#
##
###
###
###
0.08
%
%
%
%
%
%
3.26
3.26
3.26
0.22
0.22
0.22
1.65
1.65
1.65
7.06 %
0.23 %
2.21 %
7.06
0.23
2.21
3.26
0.60
0.22
0.94
1.65
3.26
0.60
0.22
0.94
3.26
0.60
0.22
0.94
0.72
0.72
###
###
###
#
90.00
80.00
8,412,250.00
8,412,250.00
1.32 %
0.33
0.33
0.33
0.33
2,988,562.50
59,771,250.00
9.35 %
2.34
2.34
2.34
2.34
25,734,843.75
25,734,843.75
4.03 %
1.01
1.01
1.01
1.01
265,650.00
223,100.00
184,000.00
141,450.00
3,202,750.00
750,000.00
15,140,000.00
3,020,000.00
10,493,175.00
9,704,850.00
22,668,800.00
14,625,930.00
64,055,000.00
750,000.00
15,140,000.00
3,020,000.00
0.82
0.76
1.77
1.14
5.01
0.82
0.76
1.77
1.14
5.01
1.18
1.18
1.64
1.52
3.55
2.29
10.03
0.12
2.37
0.47
%
%
%
%
%
%
%
%
70.00
0.12
0.24
0.24
60.00
8.00
1.00
24.00
24.00
24.00
1.00
m
unit
ttk
bh
unit
ls
43,550.00
510,900.00
285,500.00
185,000.00
300,000.00
1,930,000.00
348,400.00
510,900.00
6,852,000.00
4,440,000.00
7,200,000.00
1,930,000.00
0.05
0.08
1.07
0.69
1.13
0.30
%
%
%
%
%
%
0.02
0.28
0.01
0.02
0.13
0.09
0.28
0.01
0.02
0.13
0.09
0.28
0.01
0.02
0.13
0.09
0.28
0.01
0.01
0.01
0.01
0.01
0.13
0.09
0.13
0.09
0.13
0.09
0.13
0.09
0.13
0.09
0.15
0.15
50.00
m
unit
ttk
bh
bh
ls
44,688.00
425,750.00
225,000.00
357,504.00
425,750.00
12,150,000.00
0.06 %
0.07 %
1.90 %
97,500.00
170,625.00
1,980,000.00
3,022,500.00
3,924,375.00
1,980,000.00
0.47 %
0.61 %
0.31 %
0.63
0.63
0.06
0.07
0.63
0.47
0.61
0.15
0.15 40.00
30.00
40.00
4.
5.
6.
7.
8.
9.
10.
1.
2.
3.
4.
5.
6.
7.
8.
9.
10.
11.
12.
1.
2.
3.
1.
2.
3.
4.
55,600.00
1,575,000.00
444,800.00
1,575,000.00
bh
bh
bh
bh
bh
bh
ttk
ttk
ttk
ls
294,000.00
399,000.00
682,500.00
504,000.00
231,000.00
231,000.00
165,000.00
195,750.00
175,500.00
1,740,000.00
294,000.00
399,000.00
682,500.00
11,088,000.00
2,772,000.00
231,000.00
5,940,000.00
195,750.00
175,500.00
1,740,000.00
0.05
0.06
0.11
1.74
0.43
0.04
0.93
0.03
0.03
0.27
%
%
%
%
%
%
%
%
%
%
unit
unit
unit
unit
bh
ttk
m
ttk
bh
ttk
ls
ls
2,850,000.00
300,000.00
240,000.00
204,000.00
153,240.00
450,000.00
25,600.00
450,000.00
78,200.00
295,000.00
575,000.00
4,060,000.00
2,850,000.00
900,000.00
480,000.00
204,000.00
3,831,000.00
11,250,000.00
19,968,000.00
450,000.00
156,400.00
590,000.00
575,000.00
4,060,000.00
0.45
0.14
0.08
0.03
0.60
1.76
3.13
0.07
0.02
0.09
0.09
0.64
%
%
%
%
%
%
%
%
%
%
%
%
55,750.00
225,375.00
525,000.00
1,350,000.00
11,930,500.00
1,126,875.00
525,000.00
1,350,000.00
1.87
0.18
0.08
0.21
%
%
%
%
8.00 m
1.00 unit
1.00
1.00
1.00
22.00
12.00
1.00
36.00
1.00
1.00
1.00
1.00
3.00
2.00
1.00
25.00
25.00
780.00
1.00
2.00
2.00
1.00
1.00
638,936,384.88
638,936,384.88
0.00
0.07 %
0.25 %
0.01 0.01
0.05 0.05
0.35
0.09
0.01
0.19
0.01
0.35
0.09
0.01
0.19
0.01
0.01
0.05
0.35
0.09
0.01
0.19
0.01
0.01
0.05
0.35
0.09
0.01
0.19
0.01
0.01
0.05
0.05
0.06
0.11
0.35
0.09
0.01
0.19
0.01
0.03
30.00
0.27
20.00
0.45
0.14
0.08
0.03
0.60
1.76
3.13
0.07
0.02
0.09
10.00
0.04
0.62
0.62
0.04
0.64
0.62
0.09
0.09
0.04
0.04
0.21
0.00
###
###
###
100.00 %
0.08 14.64
5.14
5.44
0.83
1.75
### 33.20 40.16 47.12 48.04 52.88 56.79 72.64 88.50 97.14 97.42 98.25
7.90
6.96
6.96
0.92
4.84
8.65
0.28
100
:
:
:
:
Uraian Pekerjaan
(1)
Barang
I.
II.
A.
IV.
V.
VI.
B.
C.
%
I
D
A
A
BA K
IM RA
PO N A
R G D
Material Lapangan
(Bahan Baku)
Peralatan (Barang Jadi)
(Bahan Baku)
Sub Total Barang
(1A)
(1B)
(1C)
(1D)
(2A)
(2B)
(2C)
(2D)
(3A)
(3B)
(3C)
(3D)
Managemen Proyek
dan Perekayasaan
Alat Kerja / Fasilitas
Kerja
Konstruksi dan
Pabrikasi
Jasa Umum
Sub Total Jasa
TOTAL Biaya ( A + B )
(4A)
(4B)
(4C)
(4D)
(5A)
(5B)
(5C)
(5D)
(6A)
(6B)
(6C)
(6D)
(7A)
(8A)
(9A)
(7B)
(8B)
(9B)
(7C)
(8C)
(9C)
(7D)
(8D)
(9D)
Jasa
III.
TKDN (Gabungan
Barang dan Jasa
(9E)
Jenis Item
Pekerjaan
N
Total
I
(%)
Persentase Dari
harga Total Item
Pekerjaan (%)
Persentase Dari
harga Total
Penawaran (%)
Nama
Subkontraktor
(Jika Diperlukan)
Penawar
: CV. CITRACO
NO
NAMA PERSONIL
JABATAN
JUMLAH SATUAN
1
1.
Site Manager
OH
2.
Pelaksana Lapangan
OH
3.
Juru Ukur
OH
4.
Juru Gambar
OH
5.
Tenaga Keuangan
OH
6.
Administrasi
OH
7.
To be Named
Kepala Tukang
OH
8.
To be Named
Tukang
OH
9.
To be Named
Mandor
OH
10.
To be Named
Pekerja
OH
11.
To be Named
Operator Alat
OH
12.
To be Named
Sopir
OH
EDI SAPUTRA
Direktur
KET
No.
Nama
Tgl/Bln/Thn Lahir
ELVRIADI, ST
ARI HENDIARSYAH, SE
IVAN. RZ.
Tahun Sertifikasi
/ ijazah
Site Manager
3 Tahun
2014
2006
Pelaksana MekanikaL
3 Tahun
2014
2000
2014
2010
2014
2009
2015
2007
Profesi / keahlian
Pengalaman
Kerja (Tahun)
FAHRURRAZI, ST
MELKY DUBU, ST
Jabatan Dalam
Pekerjaan (Posisi)
Tingkat Pendidikan
Pelaksana Elektrika
Pelaksana Elektrika
Tukang Cat Bangunan
3 Tahun
3 Tahun
3 Tahun
S1. Ekonomi
Administrasi
3 Tahun
2011
SMK
Logistik
5 Tahun
SMK
1995
:
:
:
:
No.
Jenis Peralatan
Jumlah
1
1
2
Pick Up
3
1 Unit
4
2 M3
5
Toyota
6
2010
7
80%
Status
Kepemilikan
(Milik/Sewa/Lainn
ya)
8
9
Banda Aceh
Surat Dukungan
Welding Set
2 Set
8 PK
Kubota
2010
80%
Banda Aceh
Surat Dukungan
100 Set
Tempahan
2010
80%
Banda Aceh
Surat Dukungan
1 Unit
10 Kva
Kubota
2010
80%
Banda Aceh
Surat Dukungan
Scaffolding
Genset
Tahun
Merk dan
Kapasitas
pembuata Kondisi
Tipe
n
(%)
Lokasi
Sekarang
:
:
:
:
Site Manager
FAHRURRAZI, ST
Logistik
IVAN. RZ.
Pelaksana Elektrika
ADI SAPUTRA WIJAYA, ST
Administrasi
ARI HENDIARSYAH, SE
Pelaksana Elektrika
MELKY DUBU, ST
Pelaksana MekanikaL
JEKSON HENGKI SOWONDO H